Nifty
Sensex
:
:
18501.35
62304.12
-11.40 (-0.06%)
10.48 (0.02%)

Plastic Products

Rating :
68/99

BSE: 523391 | NSE: NAHARPOLY

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 698.30
  • 7.40
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 870.45
  • 0.88%
  • 0.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.65%
  • 0.69%
  • 24.27%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.01%
  • 4.19%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 14.18
  • 20.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.66
  • 42.26
  • 23.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 83.67
  • 39.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.32
  • 7.11
  • 7.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.53
  • 0.57
  • 0.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.36
  • 6.30
  • 6.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
190.30
104.37
82.33%
224.43
105.36
113.01%
175.47
90.64
93.59%
103.73
80.69
28.55%
Expenses
174.75
82.55
111.69%
181.47
84.31
115.24%
125.28
71.65
74.85%
77.47
61.60
25.76%
EBITDA
15.54
21.82
-28.78%
42.96
21.05
104.09%
50.19
18.99
164.30%
26.27
19.09
37.61%
EBIDTM
8.17%
20.91%
19.14%
19.98%
28.61%
20.95%
25.32%
23.66%
Other Income
2.54
2.23
13.90%
0.50
0.48
4.17%
0.18
1.08
-83.33%
1.52
1.30
16.92%
Interest
2.04
0.08
2,450.00%
3.00
0.24
1,150.00%
2.40
0.18
1,233.33%
0.22
0.04
450.00%
Depreciation
8.07
0.45
1,693.33%
8.01
0.45
1,680.00%
5.08
0.50
916.00%
0.46
0.36
27.78%
PBT
7.97
23.52
-66.11%
32.45
20.83
55.78%
42.89
19.39
121.20%
27.12
19.99
35.67%
Tax
1.59
5.65
-71.86%
8.15
5.65
44.25%
10.73
4.78
124.48%
6.63
4.76
39.29%
PAT
6.37
17.87
-64.35%
24.30
15.18
60.08%
32.16
14.61
120.12%
20.49
15.23
34.54%
PATM
3.35%
17.12%
10.83%
14.41%
18.33%
16.12%
19.75%
18.88%
EPS
5.46
9.44
-42.16%
9.90
7.20
37.50%
13.10
6.62
97.89%
10.00
7.43
34.59%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
693.93
488.94
303.48
277.25
265.73
251.97
254.86
261.77
303.37
Net Sales Growth
82.11%
61.11%
9.46%
4.34%
5.46%
-1.13%
-2.64%
-13.71%
 
Cost Of Goods Sold
466.54
301.77
189.82
190.28
209.42
189.40
181.77
175.96
218.98
Gross Profit
227.39
187.17
113.66
86.96
56.31
62.57
73.09
85.80
84.39
GP Margin
32.77%
38.28%
37.45%
31.37%
21.19%
24.83%
28.68%
32.78%
27.82%
Total Expenditure
558.97
369.61
237.88
235.08
252.09
231.49
223.41
216.92
264.01
Power & Fuel Cost
-
20.92
16.92
17.18
16.56
16.56
15.66
15.08
16.37
% Of Sales
-
4.28%
5.58%
6.20%
6.23%
6.57%
6.14%
5.76%
5.40%
Employee Cost
-
15.48
10.99
8.16
7.59
7.32
6.82
6.27
5.78
% Of Sales
-
3.17%
3.62%
2.94%
2.86%
2.91%
2.68%
2.40%
1.91%
Manufacturing Exp.
-
14.48
8.53
8.25
7.66
8.58
9.82
2.06
1.81
% Of Sales
-
2.96%
2.81%
2.98%
2.88%
3.41%
3.85%
0.79%
0.60%
General & Admin Exp.
-
2.30
1.50
1.62
1.54
1.46
1.40
2.87
1.34
% Of Sales
-
0.47%
0.49%
0.58%
0.58%
0.58%
0.55%
1.10%
0.44%
Selling & Distn. Exp.
-
13.03
9.29
8.13
8.39
7.67
7.60
14.24
19.35
% Of Sales
-
2.66%
3.06%
2.93%
3.16%
3.04%
2.98%
5.44%
6.38%
Miscellaneous Exp.
-
1.62
0.82
1.45
0.92
0.51
0.35
0.44
0.38
% Of Sales
-
0.33%
0.27%
0.52%
0.35%
0.20%
0.14%
0.17%
0.13%
EBITDA
134.96
119.33
65.60
42.17
13.64
20.48
31.45
44.85
39.36
EBITDA Margin
19.45%
24.41%
21.62%
15.21%
5.13%
8.13%
12.34%
17.13%
12.97%
Other Income
4.74
4.41
4.80
3.86
1.38
2.67
2.08
1.78
2.24
Interest
7.66
2.94
0.34
0.28
0.93
2.62
4.52
8.04
13.28
Depreciation
21.62
6.44
1.87
2.20
2.17
14.35
21.75
22.01
21.72
PBT
110.43
114.36
68.20
43.54
11.93
6.17
7.26
16.57
6.60
Tax
27.10
28.66
17.09
11.64
3.82
2.06
-1.79
5.92
3.05
Tax Rate
24.54%
25.06%
25.06%
26.73%
32.02%
33.39%
-24.66%
35.73%
46.21%
PAT
83.32
85.70
51.11
31.91
8.12
4.10
9.05
10.66
3.55
PAT before Minority Interest
83.32
85.70
51.11
31.91
8.12
4.10
9.05
10.66
3.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.01%
17.53%
16.84%
11.51%
3.06%
1.63%
3.55%
4.07%
1.17%
PAT Growth
32.49%
67.68%
60.17%
292.98%
98.05%
-54.70%
-15.10%
200.28%
 
EPS
33.87
34.84
20.78
12.97
3.30
1.67
3.68
4.33
1.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
912.83
525.16
390.51
457.23
456.95
406.53
222.43
209.12
Share Capital
12.58
12.58
12.58
12.58
12.58
12.58
12.58
12.58
Total Reserves
900.25
512.58
377.94
444.66
444.38
393.95
209.85
196.54
Non-Current Liabilities
177.44
42.44
-0.44
-2.71
-4.12
7.13
29.49
44.48
Secured Loans
145.28
42.80
0.64
0.00
0.00
8.58
26.01
43.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
53.81
85.04
13.10
10.63
29.64
30.00
30.38
55.46
Trade Payables
8.74
61.50
5.58
6.53
5.38
5.92
3.59
3.99
Other Current Liabilities
38.38
10.40
4.15
4.00
10.68
20.27
22.50
20.90
Short Term Borrowings
5.53
12.74
2.95
0.01
13.52
3.58
1.81
29.91
Short Term Provisions
1.16
0.40
0.43
0.10
0.05
0.23
2.48
0.66
Total Liabilities
1,144.08
652.64
403.17
465.15
482.47
443.66
282.30
309.06
Net Block
292.62
28.20
28.82
30.64
31.96
45.36
67.17
88.92
Gross Block
440.27
169.41
168.26
167.87
167.03
166.07
166.37
166.11
Accumulated Depreciation
147.65
141.21
139.43
137.23
135.06
120.71
99.20
77.19
Non Current Assets
1,012.26
568.42
330.84
419.46
421.56
386.13
231.08
247.56
Capital Work in Progress
1.85
171.71
20.78
0.00
0.00
0.00
0.00
0.00
Non Current Investment
714.54
366.31
279.21
386.83
387.49
338.20
162.03
156.71
Long Term Loans & Adv.
3.25
2.20
2.02
1.99
2.11
2.57
1.88
1.93
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
131.81
84.22
72.34
45.69
60.91
57.53
51.22
61.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
62.06
20.60
19.34
17.10
15.52
14.76
7.91
9.45
Sundry Debtors
28.36
11.30
9.31
21.23
33.20
32.51
27.81
31.01
Cash & Bank
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.41
Other Current Assets
40.40
12.66
7.17
3.60
11.53
9.78
15.25
20.63
Short Term Loans & Adv.
28.36
38.41
35.94
2.51
3.29
2.54
15.25
20.63
Net Current Assets
78.00
-0.81
59.24
35.06
31.27
27.53
20.84
6.03
Total Assets
1,144.07
652.64
403.18
465.15
482.47
443.66
282.30
309.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-23.71
94.18
40.10
16.76
23.15
23.99
23.90
0.00
PBT
114.36
68.20
43.54
16.04
13.54
17.05
20.91
0.00
Adjustment
5.64
-2.74
-1.29
-2.36
8.67
15.80
24.61
0.00
Changes in Working Capital
-120.39
45.06
7.92
5.85
5.86
-4.94
-16.91
0.00
Cash after chg. in Working capital
-0.40
110.52
50.17
19.53
28.06
27.91
28.61
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-1.70
0.00
Tax Paid
-23.31
-16.34
-10.07
-2.77
-4.91
-3.91
-3.01
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-91.89
-135.72
-39.64
-5.17
-1.48
-0.36
-0.43
0.00
Net Fixed Assets
-101.00
-152.08
-21.17
-0.84
-0.96
0.30
-0.26
Net Investments
-311.42
-57.39
59.90
-1.65
41.83
-66.59
-2.18
Others
320.53
73.75
-78.37
-2.68
-42.35
65.93
2.01
Cash from Financing Activity
115.33
42.22
-1.13
-11.00
-21.51
-23.40
-23.63
0.00
Net Cash Inflow / Outflow
-0.26
0.68
-0.66
0.60
0.16
0.24
-0.16
0.00
Opening Cash & Equivalents
1.26
0.58
1.24
0.65
0.48
0.25
0.41
0.00
Closing Cash & Equivalent
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
371.13
213.47
158.71
185.84
185.73
165.22
90.35
84.93
ROA
9.54%
9.68%
7.35%
1.71%
0.89%
2.49%
3.60%
1.15%
ROE
11.92%
11.17%
7.53%
1.78%
0.95%
2.88%
4.95%
1.70%
ROCE
14.05%
14.02%
10.30%
2.75%
1.92%
3.35%
8.68%
6.63%
Fixed Asset Turnover
1.60
1.80
1.65
1.59
1.56
1.73
1.77
2.01
Receivable days
14.80
12.39
20.10
37.39
46.18
38.36
36.56
33.84
Inventory Days
30.85
24.01
23.99
22.41
21.29
14.42
10.79
10.31
Payable days
42.48
64.49
9.40
8.61
8.46
7.10
5.85
5.22
Cash Conversion Cycle
3.17
-28.09
34.69
51.18
59.01
45.67
41.50
38.93
Total Debt/Equity
0.19
0.11
0.01
0.00
0.05
0.07
0.20
0.43
Interest Cover
39.85
202.41
154.22
13.83
3.35
2.61
3.06
1.50

Top Investors:

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.